Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $178k initial cash invested.
-19.85%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$4,175
Rent
-$2,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,175 income − $7,120 expenses = $2,945 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,175
Total Expenses
$7,120
Mortgage P&I
102%
$4,238
Property Taxes
32%
$1,331
Home Insurance
7%
$280
HOA
4%
$185
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0